엘오디

비상장계속사업자

LOD

김광현, 최광일

Investment Review Report

Auto-filled from disclosures & public data + AI-drafted analysis. Edit, then export to PDF/DOCX.

Editor

1.Deal Terms

2.Valuation / Exit Assumptions

Exit Scenarios100M KRW

3.Fund Eligibility

Fund mandate eligibility — no data, enter manually

Enter fund mandate requirements and applicability (Y/N) to include a table in the report.

4.Capital Changes

Not in DART — enter capital-raise history manually

Enter capital changes such as founding capital and paid-in increases.

5.Stock Options

Enter manually

Enter stock option grant history.

6.Investment Highlights

AI draft — editable

Click 'Generate AI draft' to populate data-grounded investment highlights.

7.Investment Risks

AI draft — editable

Risks are populated after 'Generate AI draft'.

8.Market Analysis

AI draft — editable

9.Business Analysis

AI draft — editable

10.Conclusion (Investment Opinion)

AI draft — editable

11.P&L Projection

Analyst estimates, manual entry (100M KRW). Generates a trend chart & table.

Enter projected revenue / op. profit / net income (100M KRW) by year to add a trend chart and table.
Preview— the document below is saved as PDF/DOCX

Investment Review Report

엘오디

Business Reg. No. 2258801590 · CEO 김광현, 최광일

I.Investment Overview

Target엘오디 (2258801590)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엘오디
영문명LOD
대표자김광현, 최광일
사업자등록번호2258801590
법인등록번호1313110220552
설립일2019.09.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW240.820213862022183.2202333.7202412.72025
영업이익100M KRW26.4202166.5202229.72023-14.92024-1.32025
순이익100M KRW15.2202156.1202219.620231.120240.12025
Item20252024202320222021
자산총계128.1억원126.4억원161.6억원229.6억원209.2억원
부채총계103.2억원101.6억원137.9억원225.5억원261.2억원
자본총계24.8억원24.8억원23.7억원4.1억원-51.9억원
매출액12.7억원33.7억원183.2억원386억원240.8억원
영업이익-1.3억원-14.9억원29.7억원66.5억원26.4억원
순이익1,492만원1.1억원19.6억원56.1억원15.2억원

VI.Financial Ratios

FY2025 basis

-10.3%

영업이익률

1.17%

순이익률

0.12%

ROA

0.6%

ROE

415.99%

부채비율

19.38%

자기자본비율

VII.Valuation & Exit Plan

Exit valuation
Holding period5y
Enter exit assumptions (investment, stake, exit valuation, period) to see MOIC·IRR.

This report compiles disclosure & public data and AI-drafts some sections as a research aid. It is not investment advice; the user bears final responsibility for facts and investment decisions.

엘오디 투심보고서 | Alpha Lenz